{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/095340","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"095340","name":"ISC","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":208000,"marketCap":4408988064000,"sharesOutstanding":21197058,"asOf":"2026-09-26T15:09:35.438Z"},"valuation":{"fiscalYear":2025,"per":78.55,"perTtm":56.56,"ttmPeriod":"25Q3~26Q2","pbr":8.22,"psr":20.02,"evEbitda":66.46,"ev":4350311143537,"fcff":36622566313,"fcffYield":0.0084,"roe":0.106,"revenueGrowth":{"y1":0.262,"y3":0.0717,"y5":0.1258},"operatingIncomeGrowth":{"y1":0.341,"y3":0.0243,"y5":0.2714},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.749Z"},"price":{"high52w":271000,"low52w":74000,"fromHigh":-0.2325,"returns":[{"label":"1개월","value":0.215},{"label":"3개월","value":0.1304},{"label":"6개월","value":-0.168},{"label":"1년","value":1.7013},{"label":"3년","value":1.6396},{"label":"5년","value":7.1409}]},"dividends":[{"fiscalYear":2025,"dps":850,"yieldPct":0.8,"payoutPct":31},{"fiscalYear":2024,"dps":810,"yieldPct":1.2,"payoutPct":30.3},{"fiscalYear":2023,"dps":200,"yieldPct":0.2,"payoutPct":31},{"fiscalYear":2022,"dps":600,"yieldPct":1.8,"payoutPct":22.8},{"fiscalYear":2021,"dps":200,"yieldPct":0.6,"payoutPct":10.5},{"fiscalYear":2020,"dps":150,"yieldPct":0.6,"payoutPct":33.1},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":16},{"fiscalYear":2018,"dps":150,"yieldPct":1.7,"payoutPct":15.3}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":99039486194,"operatingIncome":15724939070,"netIncome":4535013863,"controllingNetIncome":10624490204,"ebitda":29685824168,"fcff":4307892180,"cfo":18213721431,"capex":14400512347,"totalAssets":195258867718,"totalLiabilities":38317090630,"totalEquity":156941777088,"cash":40132124272,"totalDebt":18273027500},{"fiscalYear":2016,"statement":"연결","revenue":93636334404,"operatingIncome":10764134227,"netIncome":8783164693,"controllingNetIncome":9829514181,"ebitda":18381101038,"fcff":3765062949,"cfo":16251904133,"capex":12914043579,"totalAssets":196506636885,"totalLiabilities":33716148544,"totalEquity":162790488341,"cash":24484316939,"totalDebt":14073620000},{"fiscalYear":2017,"statement":"연결","revenue":114082892658,"operatingIncome":22193084525,"netIncome":16120713381,"controllingNetIncome":17248957372,"ebitda":31304071788,"fcff":12695753378,"cfo":23153408500,"capex":10457655122,"totalAssets":211233454776,"totalLiabilities":39467049540,"totalEquity":171766405236,"cash":25592141187,"totalDebt":12999988885},{"fiscalYear":2018,"statement":"연결","revenue":115859797581,"operatingIncome":13182708622,"netIncome":12151612470,"controllingNetIncome":13782537273,"ebitda":22904781268,"fcff":-3712115502,"cfo":16493748952,"capex":20205864454,"totalAssets":216779737362,"totalLiabilities":38716618892,"totalEquity":178063118470,"cash":15195511809,"totalDebt":4224316077},{"fiscalYear":2019,"statement":"연결","revenue":87678824284,"operatingIncome":2025737210,"netIncome":3181414647,"controllingNetIncome":4365708434,"ebitda":13517716639,"fcff":-5017014507,"cfo":11936619913,"capex":16953634420,"totalAssets":208455083136,"totalLiabilities":30037440837,"totalEquity":178417642299,"cash":13487443818,"totalDebt":3544147695},{"fiscalYear":2020,"statement":"연결","revenue":121769458607,"operatingIncome":18078107189,"netIncome":5505283414,"controllingNetIncome":12814854072,"ebitda":26914530919,"fcff":7894269525,"cfo":24756782540,"capex":16862513015,"totalAssets":239465749136,"totalLiabilities":66743884001,"totalEquity":172721865135,"cash":37125953228,"totalDebt":1396794090},{"fiscalYear":2021,"statement":"연결","revenue":144669824213,"operatingIncome":37517372870,"netIncome":30084735108,"controllingNetIncome":30247475065,"ebitda":47384173176,"fcff":24592777507,"cfo":39254158334,"capex":14661380827,"totalAssets":261724660673,"totalLiabilities":39149163367,"totalEquity":222575497306,"cash":51108660081,"totalDebt":15349077626},{"fiscalYear":2022,"statement":"연결","revenue":178871264564,"operatingIncome":55881597782,"netIncome":43936651357,"controllingNetIncome":43955374827,"ebitda":69588583447,"fcff":45292519499,"cfo":65415841493,"capex":20123321994,"totalAssets":358432438082,"totalLiabilities":90405304450,"totalEquity":268027133632,"cash":53687149914,"totalDebt":38208048092},{"fiscalYear":2023,"statement":"연결","revenue":140221939908,"operatingIncome":10736706776,"netIncome":13583247114,"controllingNetIncome":13202989743,"ebitda":19433314955,"fcff":7762449575,"cfo":22378623635,"capex":14616174060,"totalAssets":541813159701,"totalLiabilities":68360512034,"totalEquity":473452647667,"cash":267986763649,"totalDebt":42969722896},{"fiscalYear":2024,"statement":"연결","revenue":174480093980,"operatingIncome":44784268057,"netIncome":54898977342,"controllingNetIncome":54663931466,"ebitda":53528938437,"fcff":40604878980,"cfo":50672432870,"capex":11643076884,"totalAssets":582882970486,"totalLiabilities":59741369182,"totalEquity":523141601304,"cash":39868508964,"totalDebt":20466053115},{"fiscalYear":2025,"statement":"연결","revenue":220194751972,"operatingIncome":60053887115,"netIncome":56343270511,"controllingNetIncome":56129269159,"ebitda":65455153535,"fcff":36622566313,"cfo":41712020998,"capex":6334135777,"totalAssets":622420256911,"totalLiabilities":85159587468,"totalEquity":537260669443,"cash":79871448500,"totalDebt":21194528037}],"quarterly":[{"stockCode":"095340","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":64521775618,"operatingIncome":17420765513,"netIncome":16220199621,"prevYearRevenue":50392542092,"prevYearOperatingIncome":13814068478,"prevYearNetIncome":11179820239,"source":"11014","updatedAt":"2026-08-26T22:19:31.251Z"},{"stockCode":"095340","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":72330336133,"operatingIncome":21928658294,"netIncome":21740077539,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:31.256Z"},{"stockCode":"095340","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68272305646,"operatingIncome":23616393149,"netIncome":20599736754,"prevYearRevenue":31683386670,"prevYearOperatingIncome":6991603462,"prevYearNetIncome":6834426727,"source":"11013","updatedAt":"2026-08-26T22:19:30.721Z"},{"stockCode":"095340","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":72929001545,"operatingIncome":21320151038,"netIncome":19392736973,"prevYearRevenue":51659253551,"prevYearOperatingIncome":13712859846,"prevYearNetIncome":11548566624,"source":"11012","updatedAt":"2026-08-26T22:19:30.985Z"}]}